
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,161.5 | 1,966.6 | 2,717 | 2,674.6 | 2,831.2 |
COGS | 626.3 | 1,126.8 | 1,597.3 | 1,567 | 1,640.9 |
Gross Profit | 535.2 | 839.8 | 1,119.7 | 1,107.6 | 1,190.3 |
Operating Expenses & Income | |||||
Operating Income | 105.3 | 331.8 | 363.8 | 172.3 | 13.33 |
Total Operating Expenses | 1,056.3 | 1,634.8 | 2,353.3 | 2,502.3 | 2,817.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 122.3 | 113.3 | 154.2 | 199 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (15.41) | (77.88) | (122.2) | (126.2) | (140) |
Interest Income | 1.264 | 4.991 | 7.556 | 13.14 | 16.32 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 72.19 | 225.8 | 205.4 | 108.1 | (76.13) |
Supplemental | |||||
EBIT | 113.4 | 367.4 | 352.2 | 207.2 | 20.13 |
EBITDA | 467 | 990.4 | 1,158.3 | 1,177.7 | 1,032.9 |